[CHINWEL] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 22.66%
YoY- 29.53%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 629,691 545,918 480,816 515,530 506,533 453,307 482,171 4.54%
PBT 71,563 63,611 68,180 63,972 60,567 35,178 51,092 5.77%
Tax -11,720 -11,443 -10,128 -9,839 -9,597 -6,365 -7,289 8.23%
NP 59,843 52,168 58,052 54,133 50,970 28,813 43,803 5.33%
-
NP to SH 59,843 52,168 58,052 49,965 38,575 24,165 35,039 9.32%
-
Tax Rate 16.38% 17.99% 14.85% 15.38% 15.85% 18.09% 14.27% -
Total Cost 569,848 493,750 422,764 461,397 455,563 424,494 438,368 4.46%
-
Net Worth 549,514 533,117 503,725 485,199 384,740 357,434 341,396 8.25%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 23,813 20,368 25,463 16,331 13,159 8,179 6,815 23.17%
Div Payout % 39.79% 39.04% 43.86% 32.69% 34.11% 33.85% 19.45% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 549,514 533,117 503,725 485,199 384,740 357,434 341,396 8.25%
NOSH 299,533 299,533 299,836 299,533 272,865 272,850 273,116 1.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.50% 9.56% 12.07% 10.50% 10.06% 6.36% 9.08% -
ROE 10.89% 9.79% 11.52% 10.30% 10.03% 6.76% 10.26% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 214.28 182.27 160.36 172.13 185.63 166.14 176.54 3.28%
EPS 20.36 17.42 19.36 16.68 14.14 8.86 12.83 7.99%
DPS 8.00 6.80 8.50 5.45 4.83 3.00 2.50 21.38%
NAPS 1.87 1.78 1.68 1.62 1.41 1.31 1.25 6.94%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 219.53 190.33 167.63 179.73 176.60 158.04 168.10 4.54%
EPS 20.86 18.19 20.24 17.42 13.45 8.42 12.22 9.31%
DPS 8.30 7.10 8.88 5.69 4.59 2.85 2.38 23.13%
NAPS 1.9158 1.8586 1.7562 1.6916 1.3413 1.2461 1.1902 8.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.90 1.76 1.76 1.40 1.60 1.25 1.28 -
P/RPS 0.89 0.97 1.10 0.81 0.86 0.75 0.73 3.35%
P/EPS 9.33 10.10 9.09 8.39 11.32 14.11 9.98 -1.11%
EY 10.72 9.90 11.00 11.92 8.84 7.09 10.02 1.13%
DY 4.21 3.86 4.83 3.89 3.02 2.40 1.95 13.67%
P/NAPS 1.02 0.99 1.05 0.86 1.13 0.95 1.02 0.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 22/11/16 26/11/15 20/11/14 21/11/13 22/11/12 -
Price 1.86 1.75 1.56 1.69 1.66 1.30 1.19 -
P/RPS 0.87 0.96 0.97 0.98 0.89 0.78 0.67 4.44%
P/EPS 9.13 10.05 8.06 10.13 11.74 14.68 9.28 -0.27%
EY 10.95 9.95 12.41 9.87 8.52 6.81 10.78 0.26%
DY 4.30 3.89 5.45 3.23 2.91 2.31 2.10 12.68%
P/NAPS 0.99 0.98 0.93 1.04 1.18 0.99 0.95 0.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment